Flat
W4
1 bed
1 bath
Chiswick High Road, London W4
London, England · W4
View property listing
Initial Investment
£223,000First YearProfit From Rental Income
£-33,193
↘ -15%After 5 Years
Change In Property Value
£69,163
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,448 | £23,800 | £24,395 | £25,005 | £25,755 | £122,402 |
| Total Expenses | £30,927 | £31,008 | £31,111 | £31,216 | £31,333 | £155,595 |
| Profit Before Tax | £-7,479 | £-7,209 | £-6,716 | £-6,211 | £-5,578 | £-33,193 |
| Profit After Tax | £-7,479 | £-7,209 | £-6,716 | £-6,211 | £-5,578 | £-33,193 |
| Change In Property Value | £7 | £7 | £13,400 | £23,919 | £31,830 | £69,163 |
| Net Return | £-7,472 | £-7,202 | £6,684 | £17,709 | £26,252 | £35,970 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change